As of 2025-06-03, the Intrinsic Value of Insteel Industries Inc (IIIN) is 94.85 USD. This IIIN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.17 USD, the upside of Insteel Industries Inc is 169.70%.
The range of the Intrinsic Value is 59.76 - 254.24 USD
Based on its market price of 35.17 USD and our intrinsic valuation, Insteel Industries Inc (IIIN) is undervalued by 169.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 59.76 - 254.24 | 94.85 | 169.7% |
| DCF (Growth 10y) | 75.15 - 300.49 | 115.97 | 229.7% |
| DCF (EBITDA 5y) | 39.28 - 57.68 | 48.80 | 38.8% |
| DCF (EBITDA 10y) | 52.23 - 75.43 | 63.82 | 81.5% |
| Fair Value | 29.04 - 29.04 | 29.04 | -17.44% |
| P/E | 15.47 - 29.69 | 21.21 | -39.7% |
| EV/EBITDA | 18.52 - 27.55 | 22.51 | -36.0% |
| EPV | 36.37 - 44.99 | 40.68 | 15.7% |
| DDM - Stable | 11.29 - 41.66 | 26.47 | -24.7% |
| DDM - Multi | 39.32 - 104.37 | 56.19 | 59.8% |
| Market Cap (mil) | 682.65 |
| Beta | 1.25 |
| Outstanding shares (mil) | 19.41 |
| Enterprise Value (mil) | 654.23 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.36% |
| Cost of Debt | 5.00% |
| WACC | 6.11% |